Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.95% first-year return on $95,469 initial cash invested.
8.95%
Cash On Cash
9.01%
Cap Rate
1.48
DSCR
$4,794
Rent
$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,794 income − $4,082 expenses = $712 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,469
Downpayment
20%
$73,780
Closing costs
1%
$3,689
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,794
Total Expenses
$4,082
Mortgage P&I
39%
$1,865
Property Taxes
10%
$456
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527